[GAMUDA] YoY TTM Result on 30-Apr-2012 [#3]

Stock
[GAMUDA] GAMUDA BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 4.18%
YoY- 38.12%
Quarter Report
Latest QR
Upcoming QR
GAMUDA's Result
GAMUDA's Financial Summary
View:
Show?
TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 2,368,645 2,278,510 2,564,319 2,927,795 2,577,377 2,680,643 2,636,360 -1.76%
PBT 903,432 811,526 637,540 702,599 508,589 377,484 337,941 17.79%
Tax -120,358 -120,324 -115,989 -150,910 -114,610 -86,117 -105,892 2.15%
NP 783,074 691,202 521,551 551,689 393,979 291,367 232,049 22.46%
-
NP to SH 734,345 680,714 514,222 533,026 385,918 279,484 220,598 22.18%
-
Tax Rate 13.32% 14.83% 18.19% 21.48% 22.53% 22.81% 31.33% -
Total Cost 1,585,571 1,587,308 2,042,768 2,376,106 2,183,398 2,389,276 2,404,311 -6.70%
-
Net Worth 6,078,078 5,332,942 4,406,513 3,984,736 3,640,924 2,017,458 3,106,911 11.82%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 280,737 274,869 251,950 248,378 230,270 241,846 160,522 9.75%
Div Payout % 38.23% 40.38% 49.00% 46.60% 59.67% 86.53% 72.77% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 6,078,078 5,332,942 4,406,513 3,984,736 3,640,924 2,017,458 3,106,911 11.82%
NOSH 2,355,844 2,298,682 2,118,516 2,075,383 2,057,019 2,017,458 2,004,458 2.72%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 33.06% 30.34% 20.34% 18.84% 15.29% 10.87% 8.80% -
ROE 12.08% 12.76% 11.67% 13.38% 10.60% 13.85% 7.10% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 100.54 99.12 121.04 141.07 125.30 132.87 131.52 -4.37%
EPS 31.17 29.61 24.27 25.68 18.76 13.85 11.01 18.92%
DPS 12.00 11.96 12.00 12.00 11.25 12.00 8.00 6.98%
NAPS 2.58 2.32 2.08 1.92 1.77 1.00 1.55 8.85%
Adjusted Per Share Value based on latest NOSH - 2,075,383
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 83.94 80.75 90.88 103.76 91.34 95.00 93.43 -1.76%
EPS 26.03 24.12 18.22 18.89 13.68 9.90 7.82 22.18%
DPS 9.95 9.74 8.93 8.80 8.16 8.57 5.69 9.75%
NAPS 2.1541 1.89 1.5617 1.4122 1.2903 0.715 1.1011 11.82%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 5.23 4.61 4.07 3.56 3.74 3.00 2.40 -
P/RPS 5.20 4.65 3.36 2.52 2.98 2.26 1.82 19.11%
P/EPS 16.78 15.57 16.77 13.86 19.93 21.66 21.81 -4.27%
EY 5.96 6.42 5.96 7.21 5.02 4.62 4.59 4.44%
DY 2.29 2.59 2.95 3.37 3.01 4.00 3.33 -6.04%
P/NAPS 2.03 1.99 1.96 1.85 2.11 3.00 1.55 4.59%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 23/06/15 26/06/14 27/06/13 28/06/12 23/06/11 24/06/10 25/06/09 -
Price 4.94 4.72 4.56 3.46 3.75 3.21 2.69 -
P/RPS 4.91 4.76 3.77 2.45 2.99 2.42 2.05 15.66%
P/EPS 15.85 15.94 18.79 13.47 19.99 23.17 24.44 -6.96%
EY 6.31 6.27 5.32 7.42 5.00 4.32 4.09 7.49%
DY 2.43 2.53 2.63 3.47 3.00 3.74 2.97 -3.28%
P/NAPS 1.91 2.03 2.19 1.80 2.12 3.21 1.74 1.56%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment